Sensitivity Analysis to Determine the Prospect of Tollroad Investment: Case Study Krian-Legundi-Bunder-Manyar Tollroad

Yusuf Hartoyo, Christiono Utomo

Abstract


PT Waskita Bumi Wira as the Toll Road Business Entity (BUJT) is investing in the Krian-Legundi-Bunder-Manyar Toll road with a viability gap fund (VGF) scheme. In the 2016 Toll Road Concession Agreement (PPJT) between BPJT-BUJT-PII, several acceptable investment variables have been agreed, namely: total investment value = Rp12,224,389,000,000, average daily traffic volume (LHR) = 21,874 vehicle / day, loan interest = 12.5%, toll tariff for group 1 = Rp1,250 / km, internal rate of return on equity (IRRonEquity) = 17.64%, payback period of 14 years and net present value (NPV) = Rp. 3,731,695,000,000. During the construction, there was a design change and a delay in land acquisition, this causes cost overrun. With a concession period of 45 years, inaccurate risk factors in the prediction of traffic volume growth rates, specific and non-specific risk factors and other uncertainties greatly affect the investment prospects. Therefore investment needs to be reviewed before this toll road is divested in 2025 by sharpening the minimum attractive rate of return (MARR) and LHR variables, then comparing them with the initial business plan. The estimated selling price of the divestment is also examined in this study. The investment valuation criteria that will be used in the sensitivity analysis are NPV and IRRonEquity. The approach in determining MARR is the use of MARRpremium = 15.81%. Sensitivity analysis with a deterministic approach is carried out to obtain limits on changes in investment costs, land acquisition costs, LHR traffic, loans (syndicated loans) to NPV in several tariff scenarios. This research shows that the NPV value is very sensitive to changes in investment costs. It is also known that in the toll tariff scenario according to PPJT compensation can be given in one of the conditions: investment costs increase by more than 7%, LHR traffic is less than 75%, or an increase in loans (syndicated loans) of more than 9%. The analysis of the stochastic approach shows that the probability of not exceeding the investment budget revenue limits due to changes of 37.29% to 46.56%.

Keywords


Sensitivity; IRRonEquity; MARRpremium; tol KLBM; Stochastic

Full Text:

PDF

References


Notaris Pejabat Pembuat Akta Tanah (PPAT), Salinan Akta Perjanjian Pengusahaan Jalan Tol Krian-Legundi-Bunder-Manyar. Jakarta, 2016.

Y. L. D. Denny Abdurachman and A. Wibowo, “STRUKTUR MODAL OPTIMAL DALAM ANALISIS KELAYAKAN FINANSIAL PROYEK JALAN TOL.”

Y. Agustina, “Analisa Studi Kelayakan Jalan Tol Krian-Legundi-Bunder-Manyar Seksi I & II,” Institut Teknologi Sepuluh Nopember, 2017.

D. Emeralda, Y. Rivina, and A. Dhiandini, “Evaluasi Kelayakan Pembiayaan Pembangunan Jalan Tol Palembang - Indralaya.” 2014.

H. Fitriani, P. Farida, and A. Wibowo, “Kajian penerapan model NPV-at-risk sebagai alat untuk melakukan evaluasi investasi pada proyek infrastruktur jalan tol,” J. Infrastruktur dan Lingkung. Binaan, vol. 2, no. 1, pp. 1–12, 2006.

L. S. Hidayat, “Studi Kelayakan Pembangunan Jalan Tol Krian-Legundi-Bunder-Manyar Seksi III dan IV,” Institut Teknologi Sepuluh Nopember, 2017.

S. C. Kusuma, “Analisis Dampak Keterlambatan Pengadaan Tanah Dan Pelaksanaan Konstruksi Terhadap Masa Konsesi Pada Pembangunan Jalan Tol Kertosono-Mojokerto,” Institut Teknologi Sepuluh Nopember, 2017.

D. Listyaningsih and C. Utomo, “Pengaruh Keterlambatan Pembebasan Lahan Terhadap Keputusan Investasi Proyek Jalan Tol Surabaya-Mojokerto,” J. Tek. ITS, vol. 3, no. 2, pp. E44--E46, 2014.

I. Mahani, R. Z. Tamin, K. S. Pribadi, and A. Wibowo, “Evaluation of implementation viability gap funding (VGF) policy on toll road investment in Indonesia,” in AIP Conference Proceedings, 2017, vol. 1903, no. 1, p. 70013.

A. P. JF, “ANALISIS RISIKO FINANSIAL INVESTASI JALAN TOL AKIBAT PERUBAHAN INFLASI,” J. Momentum, vol. 18, no. 2, 2016.

K. Rahardjo, “STUDI KELAYAKAN INVESTASI JALAN TOL SEGMEN LAWANG-PURWOSARI,” J. Spectra, vol. 5, no. 09, pp. 16–24, 2017.

A. Rahmalia, F. A. Hasani, D. Purwanto, and W. Kushardjoko, “Analisa Kelayakan Pembangunan Jalan Tol Pemalang Batang,” J. Karya Tek. Sipil, vol. 5, no. 1, pp. 11–24, 2016.

D. San Santoso, T. B. Joewono, A. Wibowo, H. P. A. Sinaga, and W. Santosa, Public-private partnerships for tollway construction and operation: Risk assessment and allocation from the perspective of investors. 2012.

I. Sopiana, “Analisis investasi pembangunan jalan Tol Waru-Bandara Juanda (studi kasus pada PT XYZ),” Widya Mandala Catholic University Surabaya, 2008.

D. Susilo and C. Utomo, “ANALISIS KELAYAKAN FINANSIAL PEMBANGUNAN JALAN TOL GEMPOL-PANDAAN.”

A. Wibowo, “Inflasi dalam Analisis Finansial Investasi Jalan Tol: Perlakuan dan Pengaruhnya bagi Badan Usaha dan Pemerintah,” J. Tek. Sipil, vol. 19, no. 1, pp. 15–24, 2012.

W. Putro, Analisa Mengenai Dampak Lingkungan Jalan Tol Krian-Legundi-Bunder-Manyar. PT Metro Karya Inditama. Surabaya, 2016.

A. Alfian, “Analisa Sensitivitas Pertumbuhan Lalu Lintas Dan Probabilitas Risiko Pada Pembangunan Jalan Tol Kategori Priority Project,” J. Tek. Sipil, vol. 12, no. 3, 2016.




DOI: http://dx.doi.org/10.12962/j23546026.y2020i1.8460

Refbacks

  • There are currently no refbacks.


View my Stat: Click Here

Creative Commons License
This work is licensed under a Creative Commons Attribution-ShareAlike 4.0 International License.